As of 2024-12-12, the Intrinsic Value of Chrysalis Investments Ltd (CHRY.L) is
115.54 GBP. This CHRY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.70 GBP, the upside of Chrysalis Investments Ltd is
18.30%.
The range of the Intrinsic Value is 96.41 - 145.65 GBP
115.54 GBP
Intrinsic Value
CHRY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
96.41 - 145.65 |
115.54 |
18.3% |
| DCF (Growth 10y) |
112.74 - 169.14 |
134.75 |
37.9% |
| DCF (EBITDA 5y) |
86.72 - 101.48 |
93.59 |
-4.2% |
| DCF (EBITDA 10y) |
105.43 - 130.75 |
116.99 |
19.7% |
| Fair Value |
452.86 - 452.86 |
452.86 |
363.52% |
| P/E |
98.21 - 203.61 |
146.02 |
49.5% |
| EV/EBITDA |
81.33 - 123.15 |
104.51 |
7.0% |
| EPV |
(45.84) - (64.43) |
(55.13) |
-156.4% |
| DDM - Stable |
68.72 - 145.13 |
106.92 |
9.4% |
| DDM - Multi |
35.55 - 63.82 |
46.12 |
-52.8% |
CHRY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
559.96 |
| Beta |
1.84 |
| Outstanding shares (mil) |
5.73 |
| Enterprise Value (mil) |
543.50 |
| Market risk premium |
5.98% |
| Cost of Equity |
15.34% |
| Cost of Debt |
5.00% |
| WACC |
9.70% |